[ABRIC] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[ABRIC] ABRIC BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -39.7%
YoY- -47.43%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 19,726 18,321 15,587 18,067 18,582 18,362 18,042 6.13%
PBT 1,231 1,212 1,832 1,200 1,553 1,411 1,133 5.69%
Tax -291 -228 -142 -388 -28 -58 62 -
NP 940 984 1,690 812 1,525 1,353 1,195 -14.79%
-
NP to SH 756 856 1,517 878 1,456 1,295 1,328 -31.33%
-
Tax Rate 23.64% 18.81% 7.75% 32.33% 1.80% 4.11% -5.47% -
Total Cost 18,786 17,337 13,897 17,255 17,057 17,009 16,847 7.53%
-
Net Worth 57,376 45,786 45,609 42,902 41,599 39,541 38,650 30.16%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 57,376 45,786 45,609 42,902 41,599 39,541 38,650 30.16%
NOSH 122,077 99,534 99,150 99,772 99,047 98,854 99,104 14.92%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.77% 5.37% 10.84% 4.49% 8.21% 7.37% 6.62% -
ROE 1.32% 1.87% 3.33% 2.05% 3.50% 3.27% 3.44% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 16.16 18.41 15.72 18.11 18.76 18.57 18.21 -7.66%
EPS 0.77 0.86 1.53 0.88 1.47 1.31 1.34 -30.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.46 0.46 0.43 0.42 0.40 0.39 13.25%
Adjusted Per Share Value based on latest NOSH - 99,772
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 13.40 12.45 10.59 12.28 12.63 12.48 12.26 6.11%
EPS 0.51 0.58 1.03 0.60 0.99 0.88 0.90 -31.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3898 0.3111 0.3099 0.2915 0.2826 0.2687 0.2626 30.15%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.27 0.31 0.31 0.30 0.30 0.35 0.43 -
P/RPS 1.67 1.68 1.97 1.66 1.60 1.88 2.36 -20.60%
P/EPS 43.60 36.05 20.26 34.09 20.41 26.72 32.09 22.69%
EY 2.29 2.77 4.94 2.93 4.90 3.74 3.12 -18.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.67 0.67 0.70 0.71 0.88 1.10 -35.51%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 28/05/12 28/02/12 22/11/11 18/08/11 23/05/11 16/02/11 -
Price 0.28 0.31 0.32 0.30 0.30 0.30 0.44 -
P/RPS 1.73 1.68 2.04 1.66 1.60 1.62 2.42 -20.06%
P/EPS 45.21 36.05 20.92 34.09 20.41 22.90 32.84 23.77%
EY 2.21 2.77 4.78 2.93 4.90 4.37 3.05 -19.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 0.70 0.70 0.71 0.75 1.13 -34.45%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment